OFF_MARKETRisky Deal5 days on market

11 Rex St

11 Rex St, Greenwich, CT 06831, Greenwich, CT 06831
$875,000
Zestimate®:$849,000

Listing Price

Property image 1
11 Rex St, Greenwich, CT 06831
Loc: Greenwich, CT
Days Listed
5
Tax Assessed
$455k
Zestimate®
$849k
Market Rate
Lot Size
4,792 sqft
Rent Estimate
$5,586/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

9

Glenville School

K-5
1.3 mi away
8

Western Middle School

6-8
0.9 mi away
10

Greenwich High School

9-12
2.6 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.44%
Total ROI
55.3%
Cash Flow
$-1,306/mo
DSCR
0.71
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-16Sold$823,000$773
2026-03-24Pending sale$875,000$822
2026-02-24Listed for sale$875,000$822
2023-11-15Sold$740,000$695
2023-10-12Pending sale$740,000$695
2023-10-12Contingent$740,000$695
2023-09-27Price change$740,000$695
2023-09-12Price change$775,000$728
2023-08-22Price change$798,000$750
2023-08-09Listed for sale$825,000$775
2023-08-07Listing removed$0
2023-07-18Listed for sale$825,000$775
2022-01-05Sold$720,000$677
2021-12-02Pending sale$749,000$704
2021-12-02Contingent$749,000$704
2021-10-21Listed for sale$749,000$704
2021-10-19Listing removed$0
2021-08-04Price change$4,200$4
2021-07-21Price change$4,450$4
2021-07-13Listed for rent$4,650$4
2021-07-13Listing removed$0
2021-04-07Listed for sale$749,000$704
2020-10-23Listing removed$689,999$648
2020-10-02Price change$689,999$648
2020-08-21Listed for sale$699,999$658
2019-09-12Listing removed$698,000$656
2019-08-30Listed for sale$698,000$656
2005-05-10Sold$710,000$667
2004-03-04Sold$430,000$404

Tax History

YearProperty TaxTax Assessment
2025$5,627$455,280
2024$5,434$455,280
2023$5,254$451,570
2022$5,155$447,090
2021$4,411$366,380
2020$4,404$366,380
2019$4,424$364,420
2018$4,326$364,420
2017$4,380$364,420
2016$4,311$364,420
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,064
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $875,000Rent Basis: Observed Comp Model ($5,586/mo)State Tax Benchmark: 2.14% (CT)Hazard Reserve: $255/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.44%

NOI: $38,812/yr

Cash-on-Cash Yield
-7.8%

On $201,250 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+55.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (2.14% of basis)-$812/mo
Homeowner / Hazard Insurance-$255/mo
Vacancy Reserve (5% of rent)-$279/mo
Repairs & Maintenance (10% of rent)-$559/mo
Property Management (8% of rent)-$447/mo
Total Pure Operating Expenses-$2,352/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,586/mo
Less: Operating Expenses-$2,352/mo
Net Operating Income (NOI)+$3,234/mo
Less: Debt Service (30yr @ 6.75%)-$4,540/mo
Net Cash Flow
$-1,306/mo
$-15,671/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Greenwich.